Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.74% first-year return on $95,049 initial cash invested.
-13.74%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$2,611
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,611 income − $3,699 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,049
Downpayment
20%
$73,380
Closing costs
1%
$3,669
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,611
Total Expenses
$3,699
Mortgage P&I
70%
$1,837
Property Taxes
19%
$497
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$653